Highlights

[JAYCORP] QoQ Cumulative Quarter Result on 2014-10-31 [#1]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 18-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2015
Quarter 31-Oct-2014  [#1]
Profit Trend QoQ -     -86.60%    YoY -     -47.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 247,907 178,612 119,007 64,274 236,327 176,381 121,630 60.97%
  QoQ % 38.80% 50.09% 85.16% -72.80% 33.99% 45.01% -
  Horiz. % 203.82% 146.85% 97.84% 52.84% 194.30% 145.01% 100.00%
PBT 14,336 11,304 4,783 3,462 13,594 10,211 7,227 58.07%
  QoQ % 26.82% 136.34% 38.16% -74.53% 33.13% 41.29% -
  Horiz. % 198.37% 156.41% 66.18% 47.90% 188.10% 141.29% 100.00%
Tax -4,622 -3,458 -2,141 -1,346 -3,057 -2,290 -1,765 90.32%
  QoQ % -33.66% -61.51% -59.06% 55.97% -33.49% -29.75% -
  Horiz. % 261.87% 195.92% 121.30% 76.26% 173.20% 129.75% 100.00%
NP 9,714 7,846 2,642 2,116 10,537 7,921 5,462 46.95%
  QoQ % 23.81% 196.97% 24.86% -79.92% 33.03% 45.02% -
  Horiz. % 177.85% 143.65% 48.37% 38.74% 192.91% 145.02% 100.00%
NP to SH 7,993 6,171 2,179 1,156 8,625 6,919 4,318 50.93%
  QoQ % 29.53% 183.20% 88.49% -86.60% 24.66% 60.24% -
  Horiz. % 185.11% 142.91% 50.46% 26.77% 199.75% 160.24% 100.00%
Tax Rate 32.24 % 30.59 % 44.76 % 38.88 % 22.49 % 22.43 % 24.42 % 20.41%
  QoQ % 5.39% -31.66% 15.12% 72.88% 0.27% -8.15% -
  Horiz. % 132.02% 125.27% 183.29% 159.21% 92.10% 91.85% 100.00%
Total Cost 238,193 170,766 116,365 62,158 225,790 168,460 116,168 61.61%
  QoQ % 39.49% 46.75% 87.21% -72.47% 34.03% 45.01% -
  Horiz. % 205.04% 147.00% 100.17% 53.51% 194.37% 145.01% 100.00%
Net Worth 128,654 127,251 123,339 126,479 125,752 124,432 110,749 10.54%
  QoQ % 1.10% 3.17% -2.48% 0.58% 1.06% 12.35% -
  Horiz. % 116.17% 114.90% 111.37% 114.20% 113.55% 112.35% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 5,474 - - - 4,784 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.44% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 68.49 % - % - % - % 55.47 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 123.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 128,654 127,251 123,339 126,479 125,752 124,432 110,749 10.54%
  QoQ % 1.10% 3.17% -2.48% 0.58% 1.06% 12.35% -
  Horiz. % 116.17% 114.90% 111.37% 114.20% 113.55% 112.35% 100.00%
NOSH 136,866 136,829 137,044 135,999 136,687 136,739 124,438 6.57%
  QoQ % 0.03% -0.16% 0.77% -0.50% -0.04% 9.89% -
  Horiz. % 109.99% 109.96% 110.13% 109.29% 109.84% 109.89% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 3.92 % 4.39 % 2.22 % 3.29 % 4.46 % 4.49 % 4.49 % -8.68%
  QoQ % -10.71% 97.75% -32.52% -26.23% -0.67% 0.00% -
  Horiz. % 87.31% 97.77% 49.44% 73.27% 99.33% 100.00% 100.00%
ROE 6.21 % 4.85 % 1.77 % 0.91 % 6.86 % 5.56 % 3.90 % 36.48%
  QoQ % 28.04% 174.01% 94.51% -86.73% 23.38% 42.56% -
  Horiz. % 159.23% 124.36% 45.38% 23.33% 175.90% 142.56% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 181.13 130.54 86.84 47.26 172.90 128.99 97.74 51.04%
  QoQ % 38.75% 50.32% 83.75% -72.67% 34.04% 31.97% -
  Horiz. % 185.32% 133.56% 88.85% 48.35% 176.90% 131.97% 100.00%
EPS 5.84 4.51 1.59 0.85 6.31 5.06 3.47 41.62%
  QoQ % 29.49% 183.65% 87.06% -86.53% 24.70% 45.82% -
  Horiz. % 168.30% 129.97% 45.82% 24.50% 181.84% 145.82% 100.00%
DPS 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.29% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9400 0.9300 0.9000 0.9300 0.9200 0.9100 0.8900 3.72%
  QoQ % 1.08% 3.33% -3.23% 1.09% 1.10% 2.25% -
  Horiz. % 105.62% 104.49% 101.12% 104.49% 103.37% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 134,904
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 180.62 130.14 86.71 46.83 172.19 128.51 88.62 60.96%
  QoQ % 38.79% 50.09% 85.16% -72.80% 33.99% 45.01% -
  Horiz. % 203.81% 146.85% 97.84% 52.84% 194.30% 145.01% 100.00%
EPS 5.82 4.50 1.59 0.84 6.28 5.04 3.15 50.74%
  QoQ % 29.33% 183.02% 89.29% -86.62% 24.60% 60.00% -
  Horiz. % 184.76% 142.86% 50.48% 26.67% 199.37% 160.00% 100.00%
DPS 3.99 0.00 0.00 0.00 3.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9374 0.9271 0.8986 0.9215 0.9162 0.9066 0.8069 10.54%
  QoQ % 1.11% 3.17% -2.49% 0.58% 1.06% 12.36% -
  Horiz. % 116.17% 114.90% 111.36% 114.20% 113.55% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.0500 0.6850 0.6500 0.7200 0.7800 0.7550 0.5450 -
P/RPS 0.58 0.52 0.75 1.52 0.45 0.59 0.56 2.37%
  QoQ % 11.54% -30.67% -50.66% 237.78% -23.73% 5.36% -
  Horiz. % 103.57% 92.86% 133.93% 271.43% 80.36% 105.36% 100.00%
P/EPS 17.98 15.19 40.88 84.71 12.36 14.92 15.71 9.44%
  QoQ % 18.37% -62.84% -51.74% 585.36% -17.16% -5.03% -
  Horiz. % 114.45% 96.69% 260.22% 539.21% 78.68% 94.97% 100.00%
EY 5.56 6.58 2.45 1.18 8.09 6.70 6.37 -8.69%
  QoQ % -15.50% 168.57% 107.63% -85.41% 20.75% 5.18% -
  Horiz. % 87.28% 103.30% 38.46% 18.52% 127.00% 105.18% 100.00%
DY 3.81 0.00 0.00 0.00 4.49 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.86% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.12 0.74 0.72 0.77 0.85 0.83 0.61 50.11%
  QoQ % 51.35% 2.78% -6.49% -9.41% 2.41% 36.07% -
  Horiz. % 183.61% 121.31% 118.03% 126.23% 139.34% 136.07% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 29/09/15 25/06/15 27/03/15 18/12/14 26/09/14 26/06/14 28/03/14 -
Price 0.9300 0.7200 0.7550 0.6200 0.7700 0.7300 0.7250 -
P/RPS 0.51 0.55 0.87 1.31 0.45 0.57 0.74 -22.03%
  QoQ % -7.27% -36.78% -33.59% 191.11% -21.05% -22.97% -
  Horiz. % 68.92% 74.32% 117.57% 177.03% 60.81% 77.03% 100.00%
P/EPS 15.92 15.96 47.48 72.94 12.20 14.43 20.89 -16.61%
  QoQ % -0.25% -66.39% -34.91% 497.87% -15.45% -30.92% -
  Horiz. % 76.21% 76.40% 227.29% 349.16% 58.40% 69.08% 100.00%
EY 6.28 6.26 2.11 1.37 8.19 6.93 4.79 19.85%
  QoQ % 0.32% 196.68% 54.01% -83.27% 18.18% 44.68% -
  Horiz. % 131.11% 130.69% 44.05% 28.60% 170.98% 144.68% 100.00%
DY 4.30 0.00 0.00 0.00 4.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.51% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.99 0.77 0.84 0.67 0.84 0.80 0.81 14.36%
  QoQ % 28.57% -8.33% 25.37% -20.24% 5.00% -1.23% -
  Horiz. % 122.22% 95.06% 103.70% 82.72% 103.70% 98.77% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

267  377  497  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5P 0.23+0.005 
 GREATEC 0.90+0.09 
 HSI-H6P 0.32-0.02 
 HSI-C5J 0.14-0.01 
 HSI-H6Q 0.47-0.035 
 EKOVEST 0.835+0.005 
 HSI-H6N 0.195-0.025 
 MYEG 1.39-0.05 
 HPMT 0.44-0.055 
 LAMBO 0.060.00 
Partners & Brokers